Broadcaster Information and
Transition Plan

Will the station be sharing
equipment with another broadcast
television station or stations
(e.g., a shared antenna, co-location
on a tower, use of the same
transmitter room, multiple
transmitters feeding a combiner,
etc.)? If yes, enter the facility
ID's of the other stations and click
'prefill' to download those
stations' licensing information.

No

Briefly describe transition
plan

The plan is for WUNI to replace the existing Channel 29 system with a new Channel 19 antenna, new 8-3/16" line, and a new transmitter.

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Primary Tower

Tower Construction Costs

Section

Question

Response

Construct New Tower

Use

Primary (Main)

Description of Use

N/A

Is this a request for upgraded equipment?

No

Height

1285.00 feet

Justification for New Tower

The cost to upgrade the existing tower to meet the structural capacity needs as a result of WUNI's new antenna and line would be significantly more than the cost to construct a new tower capable of holding the new equipment.

Outside Professional Services Costs

WUNI does not have sufficient resource capacity and expertise in house to handle all of the reimbursement filing by the construction deadline for Phase 4 on August 2, 2019. WUNI will hire an outside firm to ensure a timely and well managed transition.

Outside RF consulting Engineering Services

Perform engineering study for new channel assignment and antenna development

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost
(displayed in italics).

Description

Predetermined Cost Estimate

Estimated Cost

Estimated Cost Justification

Actual Cost

Actual Cost Justification

Sub-total

$1,540,763.45

$1,444,694.79

N/A

$0.00

N/A

Total for all systems

$3,945,850.46

$2,118,702.80

N/A

$69,133.56

N/A

Primary Transmitter ULXTE-120

$1,540,763.45

$1,444,694.79

$0.00

Other Electrical Service: The new main transmitter will require reconfiguration of the electrical service on site. Based on verbal guidance from local electrical contractors, WUNI estimated the electrical work cost.

$19,200.00

$19,200.00

See electrician's quote.

N/A

N/A

20 Ton system

$115,500.00

$47,000.00

WUTF's share of HVAC system at new shared transmitter site per WUTF 282685 Needham Heights 399 cost estimates 5-30-2018

Components

Cost Information

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost
(displayed in italics).

Description

Predetermined Cost Estimate

Estimated Cost

Estimated Cost Justification

Actual Cost

Actual Cost Justification

Sub-total

$226,460.01

$52,370.01

N/A

$11,272.01

N/A

Total for all systems

$3,945,850.46

$2,118,702.80

N/A

$69,133.56

N/A

Primary Tower TOWER

$0.00

$0.00

$0.00

Primary Tower TOWER

$11,272.01

$11,272.01

$11,272.01

Existing Tower Mapping

$11,272.01

$11,272.01

***System Notice: Estimate adjusted and locked because line has been superseded.***See H.C.Jeffries Invoice #20081789 - Superseded - WUTF will no longer be constructing a new tower, but will be moving to shared ATC tower location. Please see ATC Boston Repack Market Plan_WUTF_15May2018 for specifics.

Reimbursement Status

Construction of final facilities or all necessary modifications are complete.

No

All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator.

No

Certification

WILLFUL FALSE STATEMENTS
ON THIS FORM ARE PUNISHABLE BY
FINE AND/OR IMPRISONMENT (U.S.
CODE, TITLE 18, SECTION 1001),
AND/OR REVOCATION OF ANY STATION
LICENSE OR CONSTRUCTION PERMIT
(U.S. CODE, TITLE 47, SECTION
312(a)(1), AND/OR FORFEITURE
(U.S. CODE, TITLE 47, SECTION
503), AND ANY FALSE STATEMENTS
COULD SUBJECT THIS ENTITY TO
LIABILITY UNDER THE FALSE CLAIMS
ACT.

The
Authorized Person
signing below
certifies that
he/she is authorized
to submit this TV
Broadcaster
Relocation Fund
Reimbursement Form
on behalf of the
above-named entity.

The
above-named entity
acknowledges that
all certifications
and attached
documentation are
considered material
representations.

The
above-named entity
acknowledges the
submission of the
information herein
creates no
obligation on the
part of the
government to pay
any amount.

The
above-named entity
certifies that the
equipment and
services paid for
with money from the
TV Broadcaster
Relocation Fund are
necessary to change
channels
(broadcasters) or to
continue to carry
the signal of a
broadcaster that
changes channels
(MVPD).

The
above-named entity
certifies that all
payments from the TV
Broadcaster
Relocation Fund
(Fund) received by
the entity listed on
this form will be
used only for
expenses that are
eligible for
reimbursement from
the Fund.

The
above-named entity
certifies that it
will maintain and
provide to the
Commission detailed
records, including
receipts, of all
costs eligible for
reimbursement
actually incurred.

The
above-named entity
acknowledges that
overpayments or
payments in error
must be promptly
refunded to the
Commission.

The
above-named entity
certifies that it is
in full compliance
with all statutes,
rules, regulations
and governmental
requirements for
which compliance is
a pre-requisite for
obtaining the
payments herein
requested.

I declare, under penalty of
perjury, that I am an authorized
representative of the above-named
applicant for the Authorization(s)
specified above.

Certification

WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS
STATEMENTS ON THIS FORM ARE PUNISHABLE BY
FINE AND/OR IMPRISIONMENT (U.S. CODE,
TITLE 18, SECTION 1001), AND/OR REVOCATION
OF ANY STATION LICENSE OR CONSTRUCTION PERMIT
(U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR
FORFEITURE (U.S. CODE, TITLE 47, SECTION 503),
AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD
SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE
CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).

The
Authorized Person
signing below certifies
and represents that he/she
is authorized to submit this
TV Broadcaster Relocation Fund
Reimbursement Form on behalf of
the above-named entity.

The
above-named entity
certifies that the
statements in this
form and attached
documentation are true,
complete, and correct.

The
above-named entity
acknowledges that
all certifications
and attached
documentation are
considered material
representations.

The
above-named entity
acknowledges the
submission of the
information herein
creates no obligation
on the part of the
government to pay any
amount.

The
above-named entity
certifies that the
equipment and services
paid for with money
from the TV Broadcaster
Relocation Fund are
necessary to change
channels (full power
and Class A stations)
and/or otherwise modify
a television station’s
facility as a result of
the spectrum repack
(LPTV/TV Translator
stations); or to minimize
service disruption
resulting from a repacked
television station (FM
stations); or to continue
to carry the signal of
a broadcaster that changes
channels (MVPD) .

The
above-named entity
certifies that all
payments from the
TV Broadcaster
Relocation Fund
(Fund) received by
the entity listed
on this form will
be used only for
expenses that are
eligible for
reimbursement from
the Fund.

The
above-named entity
acknowledges that
overpayments or
payments in error
must be promptly
refunded to the
Commission.

The
above-named entity
certifies that it
is in full compliance
with all statutes,
rules, regulations and
governmental requirements
for which compliance is
a prerequisite for
obtaining the payments
herein requested.

I declare, under penalty of
perjury, that I am an authorized
representative of the above-named
applicant for the Authorization(s)
specified above.